[YTLPOWR] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[YTLPOWR] YTL POWER INTERNATIONAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 3.29%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
YTLPOWR's Result
YTLPOWR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,692,600 3,709,461 3,671,315 3,593,027 3,534,832 3,430,150 3,359,921 6.47%
PBT 1,071,552 1,070,126 1,028,621 931,693 892,600 830,962 836,653 17.88%
Tax -307,297 -306,668 -286,443 -239,153 -222,144 -217,347 -223,604 23.53%
NP 764,255 763,458 742,178 692,540 670,456 613,615 613,049 15.78%
-
NP to SH 764,255 763,458 742,178 692,540 670,456 613,615 613,049 15.78%
-
Tax Rate 28.68% 28.66% 27.85% 25.67% 24.89% 26.16% 26.73% -
Total Cost 2,928,345 2,946,003 2,929,137 2,900,487 2,864,376 2,816,535 2,746,872 4.34%
-
Net Worth 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 83.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 486,657 486,657 486,657 223,522 223,522 223,522 223,522 67.74%
Div Payout % 63.68% 63.74% 65.57% 32.28% 33.34% 36.43% 36.46% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,549,452 4,873,004 4,817,907 4,676,359 4,789,027 4,370,169 2,235,229 83.04%
NOSH 4,867,941 4,824,756 4,866,572 4,820,989 4,560,978 4,505,329 4,612,510 3.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.70% 20.58% 20.22% 19.27% 18.97% 17.89% 18.25% -
ROE 13.77% 15.67% 15.40% 14.81% 14.00% 14.04% 27.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.86 76.88 75.44 74.53 77.50 76.14 150.32 -36.53%
EPS 15.70 15.82 15.25 14.37 14.70 13.62 27.43 -30.99%
DPS 10.00 10.09 10.00 4.64 4.90 4.96 10.00 0.00%
NAPS 1.14 1.01 0.99 0.97 1.05 0.97 1.00 9.10%
Adjusted Per Share Value based on latest NOSH - 4,820,989
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.73 44.93 44.47 43.52 42.82 41.55 40.70 6.47%
EPS 9.26 9.25 8.99 8.39 8.12 7.43 7.43 15.76%
DPS 5.89 5.89 5.89 2.71 2.71 2.71 2.71 67.55%
NAPS 0.6722 0.5903 0.5836 0.5664 0.5801 0.5294 0.2708 83.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.24 2.16 2.00 1.92 1.80 1.77 3.62 -
P/RPS 2.95 2.81 2.65 2.58 2.32 2.32 2.41 14.38%
P/EPS 14.27 13.65 13.11 13.37 12.25 13.00 13.20 5.31%
EY 7.01 7.33 7.63 7.48 8.17 7.69 7.58 -5.06%
DY 4.46 4.67 5.00 2.41 2.72 2.80 2.76 37.58%
P/NAPS 1.96 2.14 2.02 1.98 1.71 1.82 3.62 -33.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 2.21 2.22 2.10 1.97 1.80 1.79 1.69 -
P/RPS 2.91 2.89 2.78 2.64 2.32 2.35 1.12 88.66%
P/EPS 14.08 14.03 13.77 13.71 12.25 13.14 6.16 73.25%
EY 7.10 7.13 7.26 7.29 8.17 7.61 16.23 -42.28%
DY 4.52 4.54 4.76 2.35 2.72 2.77 5.92 -16.42%
P/NAPS 1.94 2.20 2.12 2.03 1.71 1.85 1.69 9.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment